Dylogic Management Services Ltd - Accounts


2021-06-01 2022-05-31 false Capium Accounts Production 1.1 12014911 bus:FullAccounts 2021-06-01 2022-05-31 12014911 bus:FRS102 2021-06-01 2022-05-31 12014911 bus:AuditExemptWithAccountantsReport 2021-06-01 2022-05-31 12014911 bus:SmallCompaniesRegimeForAccounts 2021-06-01 2022-05-31 12014911 bus:PrivateLimitedCompanyLtd 2021-06-01 2022-05-31 12014911 2021-06-01 2022-05-31 12014911 2022-05-31 12014911 bus:RegisteredOffice 2021-06-01 2022-05-31 12014911 core:WithinOneYear 2022-05-31 12014911 core:AfterOneYear 2022-05-31 12014911 bus:Director1 2021-06-01 2022-05-31 12014911 bus:Director1 2022-05-31 12014911 bus:Director1 2020-06-01 2021-05-31 12014911 2020-06-01 12014911 bus:CompanySecretary1 2021-06-01 2022-05-31 12014911 bus:LeadAgentIfApplicable 2021-06-01 2022-05-31 12014911 2020-06-01 2021-05-31 12014911 2021-05-31 12014911 core:WithinOneYear 2021-05-31 12014911 core:AfterOneYear 2021-05-31 12014911 bus:EntityAccountantsOrAuditors 2020-06-01 2021-05-31 12014911 bus:OrdinaryShareClass1 2021-06-01 2022-05-31 12014911 bus:OrdinaryShareClass1 2022-05-31 12014911 bus:OrdinaryShareClass1 2020-06-01 2021-05-31 12014911 bus:OrdinaryShareClass1 2021-05-31 12014911 core:ComputerEquipment 2021-06-01 2022-05-31 12014911 core:ComputerEquipment 2022-05-31 12014911 core:ComputerEquipment 2021-05-31 12014911 core:LeasedAssetsHeldAsLessee core:PlantMachinery 2022-05-31 12014911 core:LeasedAssetsHeldAsLessee core:PlantMachinery 2021-05-31 12014911 core:OtherResidualIntangibleAssets 2021-06-01 2022-05-31 12014911 core:OtherResidualIntangibleAssets 2022-05-31 12014911 core:OtherResidualIntangibleAssets 2021-05-31 12014911 core:CostValuation core:Non-currentFinancialInstruments 2022-05-31 12014911 core:CostValuation core:Non-currentFinancialInstruments 2021-05-31 12014911 core:AdditionsToInvestments core:Non-currentFinancialInstruments 2022-05-31 12014911 core:DisposalsDecreaseInInvestments core:Non-currentFinancialInstruments 2022-05-31 12014911 core:RevaluationsIncreaseDecreaseInInvestments core:Non-currentFinancialInstruments 2022-05-31 12014911 core:Non-currentFinancialInstruments 2022-05-31 12014911 core:Non-currentFinancialInstruments 2021-05-31 12014911 core:ShareCapital 2022-05-31 12014911 core:ShareCapital 2021-05-31 12014911 core:RetainedEarningsAccumulatedLosses 2022-05-31 12014911 core:RetainedEarningsAccumulatedLosses 2021-05-31 12014911 dpl:Item1 2021-06-01 12014911 dpl:Item1 2022-05-31 12014911 dpl:Item1 2020-06-01 12014911 dpl:Item1 2021-05-31 iso4217:GBP xbrli:shares xbrli:pure
Registered Number: 12014911
England and Wales

 

 

 

DYLOGIC MANAGEMENT SERVICES LTD


Unaudited Financial Statements
 


Period of accounts

Start date: 01 June 2021

End date: 31 May 2022
 
 
Notes
 
2022
£
  2021
£
Fixed assets      
Intangible fixed assets 4 43,207    33,394 
Tangible fixed assets 5 62    210 
43,269    33,604 
Current assets      
Debtors 6 6,575    67 
Cash at bank and in hand 24,275    48,282 
30,850    48,349 
Creditors: amount falling due within one year 7 (1,408)   (306)
Net current assets 29,442    48,043 
 
Total assets less current liabilities 72,711    81,647 
Creditors: amount falling due after more than one year 8 (72,538)   (77,900)
Net assets 173    3,747 
 

Capital and reserves
     
Called up share capital 9 100    100 
Profit and loss account 73    3,647 
Shareholder's funds 173    3,747 
 


For the year ended 31 May 2022 the company was entitled to exemption from audit under section 477 of the companies act 2006 relating to small companies.

Directors' responsibilities:
  1. The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476.
  2. The directors acknowledge their responsibilities for complying with the requirements of the companies act 2006 with respect to accounting records and the preparation of accounts.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of Part 15 of the Companies Act 2006. In accordance with Section 444 of the Companies Act 2006, the income statement has not been delivered to the Registrar of Companies.
The financial statements were approved by the board of directors on 28 February 2023 and were signed on its behalf by:


--------------------------------
Darren Evans
Director
1
General Information
Dylogic Management Services Ltd is a private company, limited by shares, registered in England and Wales, registration number 12014911, registration address Monkswell, Little Baldon, Oxford, OX44 9PU.

The presentation currency is £ sterling.
1.

Accounting policies

Significant accounting policies
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, the financial reporting standard applicable in the UK and Republic of Ireland (as applied to small entities by Section 1A of the standard)
Turnover
Turnover comprises the invoiced value of goods and services supplied by the company, net of Value Added Tax and trade discounts.
Government grants
Government grants received are credited to deferred income. Grants towards capital expenditure are released to the income statement over the expected useful life of the assets. Grants received towards revenue expenditure are released to the income statement as the related expenditure is incurred.
Taxation
Taxation represents the sum of tax currently payable and deferred tax. Tax is recognised in the statement of income, except to the extent that it relates to items recognised in other comprehensive income or directly in capital and reserves.
The company’s liability for current tax is calculated using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Current and deferred tax assets and liabilities are not discounted
Intangible assets
Intangible assets (including purchased goodwill and patents) are not yet amortised as projects are still under development. Once the projects are complete, amortisation will be at rates calculated to write off the assets on a straight line basis over their estimated useful economic lives. Impairment of intangible assets is only reviewed where circumstances indicate that the carrying value of an asset may not be fully recoverable.
Development expenditures
Research and development expenditure is capitalised as an intangible asset as the directors are satisfied as to the technical, commercial and financial viability of the project. Development expenditure will be amortised over 10 years during which the company is expected to benefit.
Tangible fixed assets
Tangible fixed assets, other than freehold land, are stated at cost or valuation less depreciation and any provision for impairment. Depreciation is provided at rates calculated to write off the cost or valuation of fixed assets, less their estimated residual value, over their expected useful lives on the following basis:
Computer Equipment 3 years Straight Line
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
2.

Average number of employees

Average number of employees during the year was 0 (2021 : 0).
3.

Financial Commitments, Guarantees and Contingencies

Bounce Back Loan over 10 years, 2.5% fixed interest rate, first year interest free. Government secured. Non current liability at year end £43,266, current liability £1,358. (2021: Non current liability £50,000).

4.

Intangible fixed assets

Cost Development Costs   Total
  £   £
At 01 June 2021 33,394    33,394 
Additions 27,600    27,600 
Disposals  
At 31 May 2022 60,994    60,994 
Amortisation
At 01 June 2021  
Charge for year 17,787    17,787 
On disposals  
At 31 May 2022 17,787    17,787 
Net book values
At 31 May 2022 43,207    43,207 
At 31 May 2021 33,394    33,394 


5.

Tangible fixed assets

Cost or valuation Computer Equipment   Total
  £   £
At 01 June 2021 444    444 
Additions  
Disposals  
At 31 May 2022 444    444 
Depreciation
At 01 June 2021 234    234 
Charge for year 148    148 
On disposals  
At 31 May 2022 382    382 
Net book values
Closing balance as at 31 May 2022 62    62 
Opening balance as at 01 June 2021 210    210 


6.

Debtors: amounts falling due within one year

2022
£
  2021
£
Trade Debtors 3,384   
Corporation Tax 3,191   
VAT   67 
6,575    67 

7.

Creditors: amount falling due within one year

2022
£
  2021
£
Trade Creditors   305 
Bank Loans & Overdrafts (Secured) 1,359   
Other Creditors   1 
VAT 49   
1,408    306 

8.

Creditors: amount falling due after more than one year

2022
£
  2021
£
Bank Loans & Overdrafts (secured) 43,266    50,000 
Directors' Loan Accounts 29,272    27,900 
72,538    77,900 

9.

Share Capital

Allotted, called up and fully paid
2022
£
  2021
£
100 ordinary shares of £1.00 each 100    100 
100    100 

2